Cost category | Pre-implementation phasea | Implementation costs (Y1)a | Average annual costsa | Percentage of total annual average | ||||
---|---|---|---|---|---|---|---|---|
Financial | Economic | Financial | Economic | Financial | Economic | Annual financial | Annual economic | |
Recurrent costs | ||||||||
Staff (international) | 49,032 | 49,032 | 59,069 | 59,069 | 57,829 | 57,829 | 45.3 | 39.3 |
Staff (national) | 20,078 | 20,078 | 18,353 | 18,353 | 17,894 | 17,894 | 14.0 | 12.2 |
Training | 11,863 | 11,863 | 4330 | 4330 | 4953 | 4953 | 3.9 | 3.4 |
Transportb | 5097 | 5097 | 14,917 | 14,917 | 13,462 | 13,462 | 10.5 | 9.2 |
Bacterial larvicide (Bti, CIF)c | – | – | 1573 | 1573 | 1669 | 1669 | 1.3 | 1.1 |
Office consumables and supplies | – | – | 882 | 882 | 822 | 822 | 0.6 | 0.6 |
Community labour (manual)d | – | – | – | 8383 | – | 6020 | 0.0 | 4.1 |
Community time attending village workshopse | – | 6087 | 7669 | – | 7967 | 0.0 | 5.4 | |
IEC and other community engagement activitiesf | 2315 | 2315 | 1702 | 1702 | 2119 | 2119 | 1.7 | 1.4 |
Office space and storage | – | 3190 | – | 4224 | – | 4005 | 0.0 | 2.7 |
Communication | 1926 | 3484 | 3138 | 4674 | 2858 | 4315 | 2.2 | 2.9 |
Small equipmentg (e.g. buckets for drawing water) | – | – | 227 | 227 | 127 | 127 | 0.1 | 0.1 |
Capital costsh | ||||||||
Transportb | 24,854 | 24,854 | 24,673 | 24,673 | 24,525 | 24,525 | 19.2 | 16.7 |
Computers and accessories | 1987 | 1987 | 154 | 154 | 77 | 77 | 0.1 | 0.1 |
Screening materials and accessories | – | – | 1370 | 1370 | 1369 | 1369 | 1.1 | 0.9 |
Sub-total recurrent costs | 90,313 | 101,147 | 104,192 | 126,003 | 101,732 | 121,181 | 79.7 | 82.4 |
Sub-total capital costs | 26,841 | 26,841 | 26,197 | 26,197 | 25,971 | 25,971 | 20.3 | 17.7 |
Total costs | 117,154 | 127,989 | 130,388 | 152,200 | 127,704 | 147,152 | 100.00 | 100.00 |
Cost per person | 29.02 | 33.44 |